Microsoft Excel 11.

0 Answer Report
Worksheet: [10.xls]solv
Report Created: 12/9/2009 11:20:06 PM

Target Cell (Max)

Cell Name Original Value Final Value
$D$13 Profit total HP 1 7000 7000

Adjustable Cells
Cell Name Original Value Final Value
$D$8 Cantitatea vanduta HP 1 80 80
$E$8 Cantitatea vanduta HP 2 50 50
$F$8 Cantitatea vanduta HP 3 30 30

Constraints
Cell Name Cell Value Formula Status Slack
$F$8 Cantitatea vanduta HP 3 30 $F$8<=$F$5 Binding 0
$D$8 Cantitatea vanduta HP 1 80 $D$8<=$D$5 Binding 0
$D$8 Cantitatea vanduta HP 1 80 $D$8>=$D$4 Not Binding 70
$E$8 Cantitatea vanduta HP 2 50 $E$8<=$E$5 Binding 0
$E$8 Cantitatea vanduta HP 2 50 $E$8>=$E$4 Not Binding 30
$F$8 Cantitatea vanduta HP 3 30 $F$8>=$F$5 Binding 0
 M1 M2 M3
Cantitatea minima 10 20 15
Cantitatea maxima 80 50 30

Cantitatea vanduta 80 50 30
Pret unitar 200 180 350
Adaos comerc 25% 10% 20%
Profit 4000 900 2100

Profit total 7000

Cantit totala 160